DTE
Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Revenues | | 15.63 | 15.81 | 12.46 | 12.75 | 19.23 | 14.96 | 12.18 | 12.67 | 14.21 | 12.61 | 10.63 | 10.34 | 12.30 | 9.66 | 8.79 | 8.90 | 8.56 |
|---|
| Cost of Revenues | | 9.76 | 2.38 | 8.12 | 8.42 | 15.56 | 11.63 | 8.30 | 9.27 | 11.06 | 9.50 | 7.83 | 7.78 | 9.23 | 7.03 | 6.19 | 3.54 | 3.19 |
|---|
| Gross Profit | | 5.87 | 13.43 | 4.34 | 4.33 | 3.67 | 3.34 | 3.87 | 3.40 | 3.15 | 3.11 | 2.80 | 2.56 | 3.08 | 2.63 | 2.60 | 5.36 | 5.37 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 4.24 | 3.53 | 3.42 | 4.44 | 3.44 | 2.91 | 2.88 | 3.24 | 3.39 | 2.89 |
|---|
| Cost of Revenues | | 3.53 | 0.58 | 2.42 | 3.23 | 2.29 | 1.83 | 1.82 | 2.18 | 2.18 | 1.84 |
|---|
| Gross Profit | | 0.71 | 2.94 | 1.00 | 1.21 | 1.15 | 1.07 | 1.05 | 1.06 | 1.22 | 1.04 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| R&D Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Depreciation & Amortization | | 1.89 | 1.91 | 1.73 | 1.61 | 1.50 | 1.53 | 1.56 | 1.35 | 1.12 | 1.03 | 0.98 | 0.85 | 1.15 | 1.09 | 1.02 | 1.00 | 1.03 |
|---|
| Total Operating Expenses | | 3.62 | 11.06 | 2.25 | 2.08 | 1.90 | 1.78 | 1.85 | 1.68 | 1.53 | 1.42 | 1.35 | 1.22 | 1.50 | 1.43 | 1.32 | 3.94 | 3.91 |
|---|
| Operating Income | | 2.25 | 2.37 | 2.09 | 2.24 | 1.75 | 1.50 | 1.99 | 1.71 | 1.59 | 1.65 | 1.45 | 1.24 | 1.59 | 1.20 | 1.28 | 1.42 | 1.46 |
| Operating Income |
|
TTM |
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| R&D Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 |
|---|
| Depreciation & Amortization | | 0.49 | 0.46 | 0.48 | 0.45 | 0.44 | 0.44 | 0.45 | 0.42 | 0.44 | 0.42 |
|---|
| Total Operating Expenses | | 0.13 | 2.33 | 0.58 | 0.59 | 0.60 | 0.56 | 0.55 | 0.54 | 0.49 | 0.52 |
|---|
| Operating Income | | 0.58 | 0.62 | 0.43 | 0.62 | 0.56 | 0.52 | 0.50 | 0.52 | 0.66 | 0.54 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.10 | 0.12 | 0.14 | 0.06 | 0.05 | 0.02 | 0.04 | 0.02 | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
|---|
| Interest Expense | | 1.06 | 1.06 | 0.95 | 0.79 | 0.68 | 0.63 | 0.72 | 0.64 | 0.56 | 0.54 | 0.47 | 0.45 | 0.43 | 0.44 | 0.44 | 0.49 | 0.55 |
|---|
| Other Expense | | -0.70 | -0.82 | -0.72 | -0.68 | -0.64 | -0.84 | -0.45 | -0.38 | 0.14 | 0.12 | 0.11 | 0.04 | 0.12 | 0.15 | 0.11 | 0.05 | 0.03 |
|---|
| IBT | | 1.55 | 1.55 | 1.37 | 1.57 | 1.11 | 0.66 | 1.54 | 1.32 | 1.22 | 1.29 | 1.11 | 0.95 | 1.28 | 0.92 | 0.96 | 0.99 | 0.95 |
|---|
| Income Tax Expense | | 0.09 | 0.09 | -0.03 | 0.17 | 0.03 | -0.13 | 0.17 | 0.15 | 0.10 | 0.18 | 0.27 | 0.23 | 0.36 | 0.25 | 0.29 | 0.27 | 0.31 |
|---|
| Net Income | | 1.46 | 1.46 | 1.40 | 1.40 | 1.08 | 0.91 | 1.37 | 1.17 | 1.12 | 1.13 | 0.87 | 0.73 | 0.91 | 0.66 | 0.61 | 0.71 | 0.63 |
| Net Income |
|
TTM |
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Interest Income | | 0.03 | 0.03 | 0.03 | 0.02 | 0.03 | 0.05 | 0.04 | 0.02 | 0.01 | 0.02 |
|---|
| Interest Expense | | 0.28 | 0.27 | 0.26 | 0.25 | 0.25 | 0.25 | 0.23 | 0.22 | 0.21 | 0.20 |
|---|
| Other Expense | | -0.10 | -0.21 | -0.20 | -0.20 | -0.23 | -0.16 | -0.14 | -0.18 | -0.17 | -0.18 |
|---|
| IBT | | 0.48 | 0.41 | 0.23 | 0.43 | 0.32 | 0.36 | 0.36 | 0.33 | 0.48 | 0.35 |
|---|
| Income Tax Expense | | 0.11 | -0.01 | 0.00 | -0.02 | 0.03 | -0.12 | 0.04 | 0.02 | 0.06 | 0.02 |
|---|
| Net Income | | 0.37 | 0.42 | 0.23 | 0.44 | 0.29 | 0.48 | 0.32 | 0.31 | 0.42 | 0.33 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| EPS | | $0.00 | $0.00 | $0.00 | $6.77 | $5.55 | $4.68 | $7.09 | $6.32 | $6.19 | $6.32 | $4.84 | $4.05 | $5.11 | $3.76 | $3.56 | $4.19 | $3.75 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $6.77 | $5.53 | $4.67 | $7.08 | $6.31 | $6.19 | $6.32 | $4.83 | $4.05 | $5.10 | $3.76 | $3.55 | $4.18 | $3.74 |
|---|
| Shares Outstanding | | 0.21 | 0.21 | 0.21 | 0.21 | 0.20 | 0.19 | 0.19 | 0.19 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.17 | 0.17 | 0.17 |
|---|
| Diluted Shares Outstanding | | 0.21 | 0.21 | 0.21 | 0.21 | 0.20 | 0.19 | 0.19 | 0.19 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.17 | 0.17 | 0.17 |
| Per Share Data |
|
TTM |
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $2.03 | $1.61 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $2.03 | $1.61 |
|---|
| Shares Outstanding | | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 |
|---|
| Diluted Shares Outstanding | | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 0.09 | 0.02 | 0.03 | 0.03 | 0.03 | 0.51 | 0.09 | 0.07 | 0.07 | 0.09 | 0.04 | 0.05 | 0.05 | 0.07 | 0.07 | 0.07 |
|---|
| Short Term Investments | | 1.06 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.13 |
|---|
| Total Cash & ST Investments | | 1.15 | 0.02 | 0.03 | 0.03 | 0.03 | 0.51 | 0.09 | 0.07 | 0.07 | 0.09 | 0.04 | 0.05 | 0.05 | 0.07 | 0.07 | 0.20 |
|---|
| Accounts Receivable | | 1.75 | 1.83 | 1.79 | 2.18 | 1.83 | 1.79 | 1.89 | 1.90 | 1.86 | 1.59 | 1.35 | 1.60 | 1.67 | 1.46 | 1.41 | 1.80 |
|---|
| Inventory | | 1.16 | 1.25 | 1.05 | 0.94 | 0.86 | 0.72 | 0.76 | 0.81 | 0.78 | 0.77 | 0.80 | 0.80 | 0.63 | 0.76 | 0.79 | 0.66 |
|---|
| Other Current Assets | | 0.45 | 0.51 | 0.67 | 0.69 | 0.41 | 0.36 | 0.21 | 0.37 | 0.25 | 0.24 | 0.24 | 0.39 | 0.24 | 0.38 | 0.51 | 0.26 |
|---|
| Total Current Assets | | 4.52 | 3.61 | 3.54 | 4.18 | 3.32 | 3.50 | 3.09 | 3.26 | 3.08 | 2.76 | 2.58 | 3.09 | 2.81 | 2.92 | 3.20 | 3.17 |
| Current Assets |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Cash And Equivalents | | 0.08 | 0.08 | 0.03 | 0.02 | 0.97 | 0.02 | 0.29 | 0.03 | 0.04 | 0.03 |
|---|
| Short Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 1.07 | 1.06 | 0.20 | 0.00 | 0.00 | 0.00 |
|---|
| Total Cash & ST Investments | | 0.08 | 0.08 | 0.03 | 0.02 | 2.04 | 1.08 | 0.49 | 0.03 | 0.04 | 0.03 |
|---|
| Accounts Receivable | | 1.58 | 1.76 | 1.89 | 1.83 | 1.61 | 1.75 | 1.62 | 1.79 | 1.57 | 1.50 |
|---|
| Inventory | | 1.55 | 0.05 | 1.16 | 1.25 | 1.39 | 1.16 | 1.05 | 1.05 | 1.11 | 0.94 |
|---|
| Other Current Assets | | 0.55 | 1.65 | 0.54 | 0.51 | 0.57 | 0.52 | 0.60 | 0.67 | 0.71 | 0.74 |
|---|
| Total Current Assets | | 3.76 | 3.54 | 3.62 | 3.61 | 5.62 | 4.52 | 3.75 | 3.54 | 3.42 | 3.20 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 29.62 | 31.08 | 28.30 | 28.86 | 27.04 | 28.12 | 25.49 | 21.65 | 20.72 | 19.73 | 18.03 | 16.82 | 15.80 | 14.68 | 13.75 | 12.99 |
|---|
| Goodwill | | 1.99 | 1.99 | 1.99 | 1.99 | 1.99 | 2.47 | 2.46 | 2.29 | 2.29 | 2.29 | 2.02 | 2.02 | 2.02 | 2.02 | 2.02 | 2.02 |
|---|
| Intangible Assets | | 0.15 | 0.14 | 0.16 | 0.17 | 0.18 | 2.34 | 2.39 | 0.85 | 0.87 | 0.84 | 0.09 | 0.10 | 0.12 | 0.14 | 0.17 | 0.07 |
|---|
| Long-Term Investments | | 3.35 | 0.30 | 0.33 | 0.33 | 0.38 | 3.92 | 3.79 | 3.37 | 2.80 | 2.27 | 1.94 | 1.87 | 1.79 | 1.59 | 1.46 | 1.46 |
|---|
| Other Long-Term Assets | | 5.34 | 11.72 | 7.78 | 4.76 | 2.25 | 0.14 | 0.18 | 2.89 | 2.12 | -0.01 | 0.16 | 0.30 | 0.07 | 1.81 | 2.30 | 2.56 |
|---|
| Total Long-Term Assets | | 43.30 | 45.24 | 41.22 | 38.50 | 36.40 | 42.00 | 38.80 | 33.03 | 30.69 | 29.28 | 26.16 | 24.89 | 23.13 | 23.42 | 22.81 | 21.73 |
|---|
| Total Assets | | 47.81 | 48.85 | 44.76 | 42.68 | 39.72 | 45.50 | 41.88 | 36.29 | 33.77 | 32.04 | 28.74 | 27.97 | 25.94 | 26.34 | 26.01 | 24.90 |
| Long-Term Assets |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Net Property, Plant & Equipment | | 0.19 | 31.62 | 31.32 | 31.08 | 30.25 | 29.62 | 28.74 | 28.30 | 27.67 | 29.81 |
|---|
| Goodwill | | 1.99 | 1.99 | 1.99 | 1.99 | 1.99 | 1.99 | 1.99 | 1.99 | 1.99 | 1.99 |
|---|
| Intangible Assets | | 0.19 | 0.14 | 0.14 | 0.14 | 0.15 | 0.15 | 0.15 | 0.16 | 0.16 | 0.16 |
|---|
| Long-Term Investments | | 4.14 | 0.24 | 0.30 | 0.30 | 0.31 | 0.29 | 0.32 | 0.33 | 0.34 | 0.34 |
|---|
| Other Long-Term Assets | | 41.94 | 12.73 | 12.18 | 11.72 | 11.49 | 11.24 | 8.24 | 2.30 | 7.58 | 7.33 |
|---|
| Total Long-Term Assets | | 48.27 | 46.71 | 45.94 | 45.24 | 44.19 | 43.30 | 42.15 | 41.22 | 40.31 | 39.72 |
|---|
| Total Assets | | 52.03 | 50.25 | 49.56 | 48.85 | 49.81 | 47.81 | 45.90 | 44.76 | 43.73 | 42.92 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 1.31 | 1.39 | 1.36 | 1.60 | 1.41 | 1.03 | 1.08 | 1.33 | 1.17 | 1.08 | 0.81 | 0.97 | 0.96 | 0.85 | 0.78 | 0.73 |
|---|
| Short-Term Debt | | 3.79 | 2.38 | 3.44 | 2.30 | 3.65 | 0.54 | 1.55 | 2.11 | 0.73 | 0.51 | 0.97 | 0.67 | 1.03 | 1.06 | 0.95 | 1.08 |
|---|
| Other Current Liabilities | | 0.99 | 1.34 | 1.08 | -1.12 | 0.98 | 0.75 | 0.65 | 0.70 | 0.64 | 0.60 | 0.53 | 0.72 | 0.99 | 0.66 | 0.55 | 0.74 |
|---|
| Current Liabilities | | 6.51 | 5.11 | 5.88 | 5.17 | 6.35 | 2.69 | 4.00 | 4.44 | 2.81 | 2.44 | 2.53 | 2.58 | 3.19 | 2.77 | 2.63 | 2.75 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 1.31 | 1.38 | 1.30 | 1.39 | 1.29 | 1.31 | 1.10 | 1.36 | 1.14 | 1.05 |
|---|
| Short-Term Debt | | 0.57 | 0.87 | 1.48 | 2.38 | 4.19 | 3.79 | 2.71 | 3.44 | 1.83 | 1.24 |
|---|
| Other Current Liabilities | | 1.13 | 1.33 | 1.37 | 1.34 | 1.31 | 1.41 | 1.16 | 1.08 | 1.08 | 1.31 |
|---|
| Current Liabilities | | 3.27 | 3.78 | 4.15 | 5.11 | 6.79 | 6.51 | 4.98 | 5.88 | 4.05 | 3.60 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 19.26 | 20.86 | 17.53 | 16.94 | 14.61 | 19.11 | 16.06 | 12.13 | 12.19 | 11.27 | 8.84 | 8.34 | 7.21 | 7.01 | 7.19 | 7.09 |
|---|
| Capital Leases | | 0.17 | 0.21 | 0.14 | 0.09 | 0.11 | 0.17 | 0.17 | 0.01 | 0.00 | 0.01 | 0.02 | 0.00 | 0.01 | 0.01 | 0.02 | 0.04 |
|---|
| Def. Tax Liability | | 2.84 | 2.96 | 2.65 | 2.39 | 2.16 | 2.82 | 2.32 | 1.98 | 1.89 | 4.16 | 3.92 | 3.78 | 3.32 | 3.19 | 3.18 | 2.71 |
|---|
| Total Liabilities | | 36.70 | 37.14 | 33.70 | 32.28 | 31.01 | 32.91 | 30.05 | 25.57 | 23.78 | 22.54 | 19.94 | 19.63 | 17.98 | 18.93 | 18.96 | 18.13 |
| Long-Term Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Long-Term Debt | | 24.73 | 23.13 | 21.95 | 20.86 | 20.62 | 19.43 | 19.38 | 17.53 | 18.65 | 18.63 |
|---|
| Capital Leases | | 0.27 | 0.23 | 0.23 | 0.21 | 0.20 | 0.19 | 0.17 | 0.14 | 0.14 | 0.12 |
|---|
| Def. Tax Liability | | 3.09 | 2.97 | 2.95 | 2.96 | 2.75 | 2.84 | 2.71 | 2.65 | 2.58 | 2.52 |
|---|
| Total Liabilities | | 39.87 | 38.52 | 37.63 | 37.14 | 38.21 | 36.70 | 34.72 | 33.70 | 32.88 | 32.44 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 6.73 | 6.78 | 6.71 | 6.65 | 5.38 | 5.41 | 5.23 | 4.25 | 3.99 | 4.03 | 4.12 | 3.90 | 3.91 | 3.59 | 3.42 | 3.44 |
|---|
| Retained Earnings | | 4.40 | 4.95 | 4.40 | 3.81 | 3.44 | 7.16 | 6.59 | 6.11 | 5.64 | 5.11 | 4.79 | 4.58 | 4.15 | 3.94 | 3.75 | 3.43 |
|---|
| Comprehensive Income | | -0.03 | -0.03 | -0.07 | -0.06 | -0.11 | -0.14 | -0.15 | -0.12 | -0.12 | -0.13 | -0.15 | -0.16 | -0.14 | -0.16 | -0.16 | -0.15 |
|---|
| Total Common Equity | | 11.11 | 11.70 | 11.05 | 10.40 | 8.71 | 12.43 | 11.67 | 10.24 | 9.51 | 9.01 | 8.77 | 8.33 | 7.92 | 7.37 | 7.01 | 6.72 |
| Total Common Equity |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Common Stock | | 6.84 | 6.81 | 6.79 | 6.78 | 6.75 | 6.73 | 6.71 | 6.71 | 6.70 | 6.68 |
|---|
| Retained Earnings | | 5.36 | 4.94 | 5.16 | 4.95 | 4.88 | 4.40 | 4.51 | 4.40 | 4.20 | 3.86 |
|---|
| Comprehensive Income | | -0.03 | -0.03 | -0.03 | -0.03 | -0.04 | -0.03 | -0.04 | -0.07 | -0.04 | -0.06 |
|---|
| Total Common Equity | | 12.16 | 11.72 | 11.92 | 11.70 | 11.59 | 11.11 | 11.17 | 11.05 | 10.85 | 10.48 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 23.21 | 23.24 | 20.97 | 19.24 | 18.25 | 19.65 | 17.61 | 14.24 | 12.92 | 11.78 | 9.81 | 9.02 | 8.24 | 8.07 | 8.13 | 8.16 |
|---|
| Book Value | | 11.11 | 11.70 | 11.06 | 10.40 | 8.71 | 12.59 | 11.84 | 10.72 | 9.99 | 9.50 | 8.80 | 8.34 | 7.95 | 7.41 | 7.05 | 6.77 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 |
|---|
| Book Value | | 12.16 | 11.72 | 11.92 | 11.70 | 11.59 | 11.11 | 11.17 | 11.05 | 10.85 | 10.48 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 1.39 | 1.46 | 1.40 | 1.40 | 1.08 | 0.90 | 1.37 | 1.17 | 1.12 | 1.11 | 0.83 | 0.72 | 0.91 | 0.67 | 0.62 | 0.72 | 0.64 |
|---|
| Depreciation & Amortization | | 1.67 | 1.91 | 1.33 | 1.61 | 1.47 | 1.46 | 1.44 | 1.26 | 1.12 | 1.03 | 0.98 | 0.85 | 1.15 | 1.09 | 1.02 | 1.00 | 1.03 |
|---|
| Stock-Based Compensation | | 0.05 | 0.00 | 0.00 | 0.00 | 0.00 | 0.38 | 0.01 | 0.05 | -0.03 | 0.01 | 0.01 | 0.11 | 0.00 | 0.29 | 0.08 | -1.00 | -1.03 |
|---|
| Change Working Capital | | 0.02 | -0.22 | 0.33 | 0.07 | -0.75 | 0.40 | 0.51 | -0.19 | 0.38 | -0.26 | -0.04 | -0.03 | -0.60 | 0.21 | 0.44 | 0.09 | -0.29 |
|---|
| Change In Accounts Receivable | | -0.25 | -0.32 | -0.04 | 0.40 | -0.35 | -0.15 | 0.11 | 0.05 | -0.04 | -0.25 | -0.23 | 0.26 | 0.05 | -0.15 | 0.05 | 0.07 | 0.08 |
|---|
| Change In Accounts Payable | | 0.09 | 0.26 | 0.05 | -0.31 | 0.11 | 0.31 | 0.27 | -0.29 | 0.15 | 0.13 | 0.15 | -0.16 | 0.13 | 0.01 | 0.04 | -0.02 | 0.01 |
|---|
| Change In Inventories | | -0.22 | -0.13 | -0.19 | -0.11 | -0.10 | -0.15 | 0.05 | 0.06 | -0.03 | 0.00 | 0.04 | 0.00 | -0.18 | 0.12 | 0.04 | -0.13 | -0.13 |
|---|
| Other Non-cash Items | | 1.89 | -0.08 | 0.39 | -0.03 | 0.13 | -0.04 | -0.05 | 0.03 | -0.03 | 0.03 | 0.04 | 0.03 | 0.02 | -0.28 | 0.00 | 0.97 | 1.02 |
|---|
| Cash from Operations | | 3.28 | 0.00 | 0.00 | 3.22 | 1.98 | 3.07 | 3.70 | 2.65 | 2.68 | 2.12 | 2.08 | 1.91 | 1.84 | 2.15 | 2.21 | 2.01 | 1.83 |
| Cash Flow From Operating Activities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Net Income | | 0.52 | 0.51 | -0.01 | 0.45 | 0.29 | 0.48 | 0.32 | 0.31 | 0.42 | 0.33 |
|---|
| Depreciation & Amortization | | 0.77 | 0.38 | 0.30 | 0.45 | 0.04 | 0.42 | 0.45 | 0.42 | 0.42 | 0.37 |
|---|
| Stock-Based Compensation | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.01 |
|---|
| Change Working Capital | | -0.04 | -0.38 | 0.04 | 0.16 | 0.13 | -0.02 | -0.06 | 0.28 | -0.07 | -0.14 |
|---|
| Change In Accounts Receivable | | -0.57 | 0.18 | 0.13 | -0.06 | -0.21 | 0.14 | -0.14 | 0.17 | -0.22 | -0.07 |
|---|
| Change In Accounts Payable | | 0.35 | -0.13 | 0.04 | 0.00 | 0.13 | 0.00 | 0.09 | -0.18 | 0.13 | 0.05 |
|---|
| Change In Inventories | | 0.18 | -0.18 | -0.22 | 0.09 | 0.15 | -0.23 | -0.12 | 0.01 | 0.06 | -0.17 |
|---|
| Other Non-cash Items | | -0.48 | 0.03 | 0.38 | -0.01 | 0.44 | 0.00 | -0.06 | 0.00 | 0.01 | 0.02 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.85 | 0.62 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -4.15 | -4.43 | -4.47 | -3.93 | -3.38 | -3.77 | -3.86 | -3.00 | -2.71 | -2.25 | -2.05 | -2.02 | -2.05 | -1.88 | -1.82 | -1.48 | -1.10 |
|---|
| Acquisitions | | 0.04 | -0.18 | -0.03 | -0.03 | -0.01 | -0.01 | -0.16 | -2.62 | -0.64 | -0.30 | -1.39 | -0.34 | 0.00 | 0.00 | 0.06 | 0.00 | 0.06 |
|---|
| Investments | | -1.66 | -0.72 | -1.61 | 0.00 | -0.88 | -1.05 | -2.35 | -0.79 | -1.19 | -1.23 | -1.46 | -0.90 | -1.16 | -1.13 | -0.10 | -0.10 | -0.46 |
|---|
| Sales of Investment | | 0.61 | 0.72 | 1.61 | 0.00 | 0.88 | 1.05 | 2.35 | 0.79 | 1.20 | 1.24 | 1.46 | 0.89 | 1.15 | 1.12 | 0.10 | 0.08 | 0.38 |
|---|
| Other Investing Activities | | -0.52 | 0.00 | 0.00 | -0.13 | -0.04 | -0.08 | -0.05 | -0.11 | -0.01 | -0.03 | 0.05 | 0.17 | 0.00 | -0.01 | 0.00 | -0.06 | -0.10 |
|---|
| Cash from Investing | | -5.68 | 0.00 | 0.00 | -4.10 | -3.43 | -3.86 | -4.07 | -5.73 | -3.35 | -2.56 | -3.39 | -2.20 | -2.06 | -1.91 | -1.77 | -1.56 | -1.23 |
| Cash Flow From Investing Activities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Capital Expenditure | | -4.43 | 1.34 | -0.47 | -0.87 | -1.25 | -1.13 | -1.04 | -1.05 | -1.12 | -0.94 |
|---|
| Acquisitions | | -0.18 | 0.00 | 0.00 | 0.00 | -0.02 | 0.00 | 0.00 | 0.00 | 0.01 | -0.01 |
|---|
| Investments | | -0.72 | 0.37 | -0.23 | -0.14 | -0.12 | -0.09 | -1.09 | -0.31 | -0.15 | -0.11 |
|---|
| Sales of Investment | | 0.72 | -0.38 | 0.24 | 0.14 | 1.17 | 0.09 | 0.24 | 0.11 | 0.15 | 0.10 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.04 | -0.04 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -1.15 | -0.98 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -2.75 | 0.00 | 0.00 | 1.67 | -1.59 | -3.52 | -0.88 | -0.82 | -0.11 | -0.39 | -0.87 | -0.29 | -1.24 | -0.96 | -0.64 | -1.46 | -0.84 |
|---|
| Debt Issued | | 6.10 | 23.24 | 2.27 | 3.40 | 2.58 | 2.12 | 2.92 | 4.19 | 1.43 | 1.52 | 2.84 | 1.08 | 2.01 | 1.13 | 0.58 | 1.42 | 9.00 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 1.30 | 5.18 | 0.00 | 2.29 | 0.00 | 1.52 | 0.65 | 0.01 | 2.00 | 0.04 | 0.04 | 1.45 | 0.04 |
|---|
| Repurchase of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | -0.06 | -0.07 | 2.90 | 2.73 | 0.00 | -0.05 | -0.03 | 1.06 | -0.05 | 1.13 | 0.58 | -0.02 | 0.61 |
|---|
| Dividends Paid | | -0.78 | 0.00 | 0.00 | -0.75 | -0.69 | -0.79 | -0.76 | -0.69 | -0.62 | -0.59 | -0.53 | -0.50 | -0.47 | -0.45 | -0.41 | -0.39 | -0.36 |
|---|
| Other Financing Activities | | 1.62 | 0.00 | 0.00 | -0.04 | 2.49 | -0.48 | -0.47 | -0.40 | 1.38 | -0.07 | 2.14 | 0.00 | -0.03 | -0.02 | -0.02 | -0.03 | -0.04 |
|---|
| Cash from Financing | | 2.45 | 0.00 | 0.00 | 0.88 | 1.46 | 0.32 | 0.80 | 3.10 | 0.65 | 0.42 | 1.36 | 0.28 | 0.22 | -0.26 | -0.44 | -0.45 | -0.59 |
| Cash Flow From Financing Activities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Debt Repaid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.49 | 0.59 |
|---|
| Debt Issued | | 25.30 | 1.30 | 0.56 | 0.20 | -1.56 | 1.59 | 1.12 | 1.12 | 0.97 | 1.20 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Repurchase of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.19 | -0.19 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.29 | 0.39 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 0.05 | 0.16 | 0.04 | 0.01 | 0.01 | -0.48 | 0.42 | 0.02 | -0.01 | -0.03 | 0.06 | -0.01 | 0.00 | -0.01 | 0.00 | 0.00 | 0.01 |
|---|
| Closing Cash Balance | | 0.09 | 0.25 | 0.09 | 0.05 | 0.04 | 0.04 | 0.52 | 0.09 | 0.08 | 0.07 | 0.09 | 0.04 | 0.05 | 0.05 | 0.07 | 0.07 | 0.07 |
| Cash position |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Net Change in Cash | | 0.17 | -0.01 | -0.01 | 0.00 | -0.94 | 0.94 | -0.26 | 0.30 | -0.02 | 0.03 |
|---|
| Closing Cash Balance | | 0.25 | 0.08 | 0.08 | 0.09 | 0.09 | 1.02 | 0.09 | 0.35 | 0.05 | 0.07 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -0.87 | -1.00 | -0.82 | -0.71 | -1.40 | -0.71 | -0.16 | -0.35 | -0.03 | -0.13 | 0.04 | -0.11 | -0.21 | 0.28 | 0.39 | 0.52 | 0.73 |
|---|
| Real Free Cash Flow | | -0.91 | -1.00 | -0.82 | -0.71 | -1.40 | -1.08 | -0.17 | -0.40 | 0.00 | -0.14 | 0.03 | -0.21 | -0.21 | -0.02 | 0.31 | 1.52 | 1.75 |
| Free Cash Flow |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Free Cash Flow | | -0.30 | -0.59 | -0.26 | 0.15 | -0.16 | -0.37 | -0.28 | -0.01 | -0.28 | -0.32 |
|---|
| Real Free Cash Flow | | -0.30 | -0.59 | -0.26 | 0.15 | -0.16 | -0.37 | -0.28 | -0.01 | -0.30 | -0.33 |